DDM Analysis: 107590.KS

Valuation Snapshot

Stable Growth	$891,598.59 - $2,071,704.00	$1,941,490.04
Multi-Stage	$302,842.63 - $331,684.32	$316,997.71
Blended Fair Value	$1,129,243.88
Current Price	$70,400.00
Upside	1,504.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	29.96%	6.74%	1,493.11	1,395.07	1,013.36	4,530.70	9,563.41	402.77	0.00	1,557.17	734.50	4,660.40
YoY Growth	-	-	7.03%	37.67%	-77.63%	-52.62%	2,274.42%	0.00%	-100.00%	112.00%	-84.24%	499.18%
Dividend Yield	-	-	2.05%	1.79%	1.02%	3.20%	8.54%	0.99%	0.00%	3.48%	1.37%	14.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,123.44
(-) Cash Dividends Paid (M)	4,598.62
(=) Cash Retained (M)	19,524.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,824.69	3,015.43	1,809.26
Cash Retained (M)	19,524.82	19,524.82	19,524.82
(-) Cash Required (M)	-4,824.69	-3,015.43	-1,809.26
(=) Excess Retained (M)	14,700.13	16,509.39	17,715.56
(/) Shares Outstanding (M)	2.32	2.32	2.32
(=) Excess Retained per Share	6,347.89	7,129.18	7,650.03
LTM Dividend per Share	1,985.80	1,985.80	1,985.80
(+) Excess Retained per Share	6,347.89	7,129.18	7,650.03
(=) Adjusted Dividend	8,333.69	9,114.98	9,635.83
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$891,598.59	$1,941,490.04	$2,071,704.00
Upside / Downside	1,166.48%	2,657.80%	2,842.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,123.44	25,691.46	27,361.41	29,139.90	31,033.99	33,051.20	34,042.74
Payout Ratio	19.06%	33.25%	47.44%	61.63%	75.81%	90.00%	92.50%
Projected Dividends (M)	4,598.62	8,542.48	12,979.62	17,957.50	23,527.67	29,746.08	31,489.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,946.83	8,022.16	8,097.48
Year 2 PV (M)	11,232.64	11,446.59	11,662.56
Year 3 PV (M)	14,456.92	14,871.92	15,294.80
Year 4 PV (M)	17,620.51	18,298.15	18,995.14
Year 5 PV (M)	20,724.28	21,725.27	22,764.57
PV of Terminal Value (M)	629,326.64	659,723.35	691,283.41
Equity Value (M)	701,307.82	734,087.44	768,097.97
Shares Outstanding (M)	2.32	2.32	2.32
Fair Value	$302,842.63	$316,997.71	$331,684.32
Upside / Downside	330.17%	350.28%	371.14%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 28 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ORA	Ormat Technologies, Inc.	0.42%	$0.48	21.81%
VLTO	Veralto Corporation	0.42%	$0.42	11.39%
CEG	Constellation Energy Corporation	0.41%	$1.52	17.38%
EXPE	Expedia Group, Inc.	0.41%	$1.15	10.88%
GE	GE Aerospace	0.40%	$1.29	17.08%
GEHCV	GE HealthCare Technologies Inc.	0.40%	$0.23	5.05%
ATMU	Atmus Filtration Technologies Inc.	0.39%	$0.20	8.42%
BMNR	Bitmine Immersion Technologies, Inc.	0.39%	$0.12	0.85%
CHDN	Churchill Downs Incorporated	0.39%	$0.43	7.61%
PLPC	Preformed Line Products Company	0.39%	$0.83	11.03%
AAPL	Apple Inc.	0.38%	$1.03	13.77%
AMOT	Allied Motion Technologies Inc.	0.38%	$0.12	21.85%
CASY	Casey's General Stores, Inc.	0.38%	$2.09	12.85%
EA	Electronic Arts Inc.	0.38%	$0.77	21.92%
LOB	Live Oak Bancshares, Inc.	0.37%	$0.13	8.44%
PCG-PA	Pacific Gas and Electric Company	0.37%	$0.08	6.94%
CTS	CTS Corporation	0.36%	$0.16	8.09%
GVA	Granite Construction Incorporated	0.36%	$0.43	12.45%
LCORX	Leuthold Core Investment Fund	0.36%	$0.08	4.98%
LCRIX	Leuthold Core Investment Fund Class Institutional	0.36%	$0.08	4.98%
UHAL	U-Haul Holding Company	0.36%	$0.18	17.87%
BOX	Box, Inc.	0.35%	$0.10	6.61%
HCC	Warrior Met Coal, Inc.	0.35%	$0.31	47.04%
MCK	McKesson Corporation	0.35%	$2.91	8.98%
CSWI	CSW Industrials, Inc.	0.34%	$1.02	11.93%
MOG-A	Moog Inc.	0.34%	$0.85	11.59%
SRBK	SR Bancorp, Inc. Common stock	0.34%	$0.05	9.61%
VHAQ-UN	Viveon Health Acquisition Corp.	0.34%	$0.04	17.38%
WWD	Woodward, Inc.	0.34%	$1.05	14.70%
AGX	Argan, Inc.	0.33%	$1.08	12.72%
PJT	PJT Partners Inc.	0.33%	$0.56	13.70%
REGN	Regeneron Pharmaceuticals, Inc.	0.33%	$2.59	6.06%
LPLA	LPL Financial Holdings Inc.	0.32%	$1.16	11.15%
META	Meta Platforms, Inc.	0.31%	$2.04	8.98%
ESAB	ESAB Corporation	0.30%	$0.34	8.52%
POWL	Powell Industries, Inc.	0.30%	$1.05	7.31%
VC	Visteon Corporation	0.30%	$0.29	2.59%
WST	West Pharmaceutical Services, Inc.	0.30%	$0.83	12.34%
CASH	Pathward Financial, Inc.	0.29%	$0.21	2.52%
NGS	Natural Gas Services Group, Inc.	0.29%	$0.10	6.71%
PLUS	ePlus inc.	0.29%	$0.25	5.41%
RVTY	Revvity, Inc.	0.29%	$0.28	14.01%
TMO	Thermo Fisher Scientific Inc.	0.28%	$1.65	9.48%
MRVL	Marvell Technology, Inc.	0.27%	$0.24	8.33%
VNT	Vontier Corporation	0.27%	$0.10	3.64%
DBRG	DigitalBridge Group, Inc.	0.26%	$0.04	9.84%
FOUR	Shift4 Payments, Inc.	0.26%	$0.16	7.44%
GOOG	Alphabet Inc.	0.26%	$0.82	8.01%
TPB	Turning Point Brands, Inc.	0.26%	$0.29	10.22%
USB-PA	U.S. Bancorp PERP PFD SER A	0.26%	$2.02	43.68%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Miwon Holdings Co., Ltd. (107590.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener